Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.98% first-year return on $373k initial cash invested.
-12.98%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$9,532
Rent
-$4,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1689k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$373k
Downpayment
20%
$338k
Closing costs
1%
$16,892
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,532
Total Expenses
$13,565
Mortgage P&I
89%
$8,449
Property Taxes
11%
$1,070
Home Insurance
8%
$805
HOA
0%
$0
Property Management
12%
$1,144
CapEx
4%
$381
Vacancy
3%
$286
Maintenance
4%
$381
Other
11%
$1,049